XML 51 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash Flows From Operating Activities    
Net Loss $ (1,760,364)us-gaap_ProfitLoss $ (1,646,977)us-gaap_ProfitLoss
Adjustments to reconcile net loss to cash used in operating activities    
Depreciation and amortization 187,686us-gaap_DepreciationDepletionAndAmortization 193,125us-gaap_DepreciationDepletionAndAmortization
Amortization of debenture stock discount   8,184us-gaap_AmortizationOfFinancingCostsAndDiscounts
Issuance of stock, stock options and warrants for sevices 696,628us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims 1,118,492us-gaap_IssuanceOfStockAndWarrantsForServicesOrClaims
Loss on equity investment in affiliate 10,000us-gaap_GainLossOnInvestments  
Provision for bad debts   26,260us-gaap_ProvisionForDoubtfulAccounts
Intangible assets impairment writedown 42,653us-gaap_GainLossOnDispositionOfIntangibleAssets  
Gain on the sale of fixed assets (141,197)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (28,599)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Changes in Operating Assets and Liabilities    
Decrease (increase) in trade receivables 170,708us-gaap_IncreaseDecreaseInAccountsReceivable (27,872)us-gaap_IncreaseDecreaseInAccountsReceivable
Decrease (increase) in prepaid expenses and other assets 22,975us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (32,117)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (decrease) in accounts payable and accrued liabilities 121,430us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 302,591us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Increase (decrease) in pension withdrawal liability (15,284)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (6,622)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash used in operating activities (664,765)us-gaap_NetCashProvidedByUsedInOperatingActivities (93,535)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows From Investing Activities    
Purchases of property and equipment (41,375)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (4,628)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of Property and Equipment 182,446us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 20,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Decrease (increase) from restricted cash 1,063us-gaap_IncreaseDecreaseInRestrictedCash 142,589us-gaap_IncreaseDecreaseInRestrictedCash
Decrease (increase) to notes receivable, net 895us-gaap_IncreaseDecreaseInNotesReceivables 1,264us-gaap_IncreaseDecreaseInNotesReceivables
Net cash provided by investing activities 143,029us-gaap_NetCashProvidedByUsedInInvestingActivities 159,225us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows From Financing Activities    
Net advances (repayments) on line of credit (218,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (152,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Borrowngs under long-term debt 128,054us-gaap_ProceedsFromIssuanceOfLongTermDebt 67,387us-gaap_ProceedsFromIssuanceOfLongTermDebt
Principal payments on long-term obligations (188,020)us-gaap_ProceedsFromRepaymentsOfNotesPayable (198,236)us-gaap_ProceedsFromRepaymentsOfNotesPayable
Borrowings from related parties - short-term 44,480us-gaap_ProceedsFromRepaymentsOfRelatedPartyDebt 55,000us-gaap_ProceedsFromRepaymentsOfRelatedPartyDebt
Net cost from issuance of common stock in private placement 696,030us-gaap_PaymentsForRepurchaseOfPrivatePlacement (30)us-gaap_PaymentsForRepurchaseOfPrivatePlacement
Proceeds from stock options exercised 4,750us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions  
Proceeds from stock warrant transactions 121,952us-gaap_ProceedsFromWarrantExercises 123,908us-gaap_ProceedsFromWarrantExercises
Net cash used in financing activities 589,246us-gaap_NetCashProvidedByUsedInFinancingActivities (103,971)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net (Decrease) Increase in Cash and Cash Equivalents 67,510us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (38,281)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents - Beginning 14,344us-gaap_CashAndCashEquivalentsAtCarryingValue 52,625us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents - Ending 81,854us-gaap_CashAndCashEquivalentsAtCarryingValue 14,344us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flows information:    
Cash paid during the year for interest $ 106,546us-gaap_InterestPaid $ 93,246us-gaap_InterestPaid